Varonis Systems Inc
NASDAQ:VRNS

Watchlist Manager
Varonis Systems Inc Logo
Varonis Systems Inc
NASDAQ:VRNS
Watchlist
Price: 50.2 USD 0.46% Market Closed
Market Cap: 5.6B USD
Have any thoughts about
Varonis Systems Inc?
Write Note

Intrinsic Value

The intrinsic value of one VRNS stock under the Base Case scenario is 22.63 USD. Compared to the current market price of 50.2 USD, Varonis Systems Inc is Overvalued by 55%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

VRNS Intrinsic Value
22.63 USD
Overvaluation 55%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Varonis Systems Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for VRNS cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about VRNS?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Varonis Systems Inc

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Varonis Systems Inc

Provide an overview of the primary business activities
of Varonis Systems Inc.

What unique competitive advantages
does Varonis Systems Inc hold over its rivals?

What risks and challenges
does Varonis Systems Inc face in the near future?

Has there been any significant insider trading activity
in Varonis Systems Inc recently?

Summarize the latest earnings call
of Varonis Systems Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Varonis Systems Inc.

Provide P/S
for Varonis Systems Inc.

Provide P/E
for Varonis Systems Inc.

Provide P/OCF
for Varonis Systems Inc.

Provide P/FCFE
for Varonis Systems Inc.

Provide P/B
for Varonis Systems Inc.

Provide EV/S
for Varonis Systems Inc.

Provide EV/GP
for Varonis Systems Inc.

Provide EV/EBITDA
for Varonis Systems Inc.

Provide EV/EBIT
for Varonis Systems Inc.

Provide EV/OCF
for Varonis Systems Inc.

Provide EV/FCFF
for Varonis Systems Inc.

Provide EV/IC
for Varonis Systems Inc.

Show me price targets
for Varonis Systems Inc made by professional analysts.

What are the Revenue projections
for Varonis Systems Inc?

How accurate were the past Revenue estimates
for Varonis Systems Inc?

What are the Net Income projections
for Varonis Systems Inc?

How accurate were the past Net Income estimates
for Varonis Systems Inc?

What are the EPS projections
for Varonis Systems Inc?

How accurate were the past EPS estimates
for Varonis Systems Inc?

What are the EBIT projections
for Varonis Systems Inc?

How accurate were the past EBIT estimates
for Varonis Systems Inc?

Compare the revenue forecasts
for Varonis Systems Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Varonis Systems Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Varonis Systems Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Varonis Systems Inc compared to its peers.

Compare the P/E ratios
of Varonis Systems Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Varonis Systems Inc with its peers.

Analyze the financial leverage
of Varonis Systems Inc compared to its main competitors.

Show all profitability ratios
for Varonis Systems Inc.

Provide ROE
for Varonis Systems Inc.

Provide ROA
for Varonis Systems Inc.

Provide ROIC
for Varonis Systems Inc.

Provide ROCE
for Varonis Systems Inc.

Provide Gross Margin
for Varonis Systems Inc.

Provide Operating Margin
for Varonis Systems Inc.

Provide Net Margin
for Varonis Systems Inc.

Provide FCF Margin
for Varonis Systems Inc.

Show all solvency ratios
for Varonis Systems Inc.

Provide D/E Ratio
for Varonis Systems Inc.

Provide D/A Ratio
for Varonis Systems Inc.

Provide Interest Coverage Ratio
for Varonis Systems Inc.

Provide Altman Z-Score Ratio
for Varonis Systems Inc.

Provide Quick Ratio
for Varonis Systems Inc.

Provide Current Ratio
for Varonis Systems Inc.

Provide Cash Ratio
for Varonis Systems Inc.

What is the historical Revenue growth
over the last 5 years for Varonis Systems Inc?

What is the historical Net Income growth
over the last 5 years for Varonis Systems Inc?

What is the current Free Cash Flow
of Varonis Systems Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Varonis Systems Inc.

Business Breakdown

Varonis Systems Inc. is a pioneering cybersecurity and data analytics company that focuses on protecting sensitive data and ensuring regulatory compliance for organizations across various sectors. Founded in 2009 and headquartered in New York City, Varonis empowers companies by providing comprehensive solutions that monitor, manage, and analyze their data. Their flagship products help businesses safeguard against insider threats and cyberattacks by offering deep insights into data usage patterns, user activities, and access controls. As the digital landscape continues to evolve and threats become more sophisticated, Varonis stands at the forefront, equipping organizations with the tools they...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Varonis Systems Inc

Current Assets 1.1B
Cash & Short-Term Investments 879m
Receivables 119.2m
Other Current Assets 76.2m
Non-Current Assets 446.8m
Long-Term Investments 332.3m
PP&E 74.3m
Intangibles 23.3m
Other Non-Current Assets 16.9m
Current Liabilities 594m
Accounts Payable 1.5m
Accrued Liabilities 123.3m
Other Current Liabilities 469.2m
Non-Current Liabilities 498.6m
Long-Term Debt 449.8m
Other Non-Current Liabilities 48.9m
Efficiency

Earnings Waterfall
Varonis Systems Inc

Revenue
546.5m USD
Cost of Revenue
-87.1m USD
Gross Profit
459.4m USD
Operating Expenses
-564.7m USD
Operating Income
-105.3m USD
Other Expenses
21.7m USD
Net Income
-83.7m USD

Free Cash Flow Analysis
Varonis Systems Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Varonis' Q3 2024 results show a significant turnaround, with total revenues growing 21% year-over-year to $148.1 million and Annual Recurring Revenue (ARR) rising 18% to $610 million. The company forecasts Q4 revenues between $162 million and $167 million, representing 5% to 8% growth. Notably, SaaS now accounts for 43% of total ARR, supported by a strong pipeline and 90% renewal rates. The introduction of Managed Data Detection and Response (MDDR) has been well-received, driving sales and shorter cycles. Despite some underperformance in the federal sector, the overall outlook remains positive, with expectations for ARR to reach $635 million to $639 million for 2024.

What is Earnings Call?
Fundamental Scores

VRNS Profitability Score
Profitability Due Diligence

Varonis Systems Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

36/100
Profitability
Score

Varonis Systems Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

VRNS Solvency Score
Solvency Due Diligence

Varonis Systems Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Short-Term Solvency
Long-Term Solvency
Average Altman Z-Score
56/100
Solvency
Score

Varonis Systems Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VRNS Price Targets Summary
Varonis Systems Inc

Wall Street analysts forecast VRNS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VRNS is 62.42 USD with a low forecast of 48.48 USD and a high forecast of 73.5 USD.

Lowest
Price Target
48.48 USD
3% Downside
Average
Price Target
62.42 USD
24% Upside
Highest
Price Target
73.5 USD
46% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for VRNS?

Click here to dive deeper.

Dividends

Varonis Systems Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for VRNS is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

VRNS Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Varonis Systems Inc Logo
Varonis Systems Inc

Country

United States of America

Industry

Technology

Market Cap

5.6B USD

Dividend Yield

0%

Description

Varonis Systems, Inc. engages in providing data security and analytics. The company is headquartered in New York City, New York and currently employs 2,065 full-time employees. The company went IPO on 2014-02-28. The Company’s software products and services allow enterprises to manage, analyze, alert and secure enterprise data. The company is focused on protecting enterprise data, including sensitive files and emails; confidential customer, patient and employee data; financial records; strategic and product plans; and other intellectual property. The Varonis data security platform helps enterprises protect data against cyberattacks from both internal and external threats. The Company’s products include DatAdvantage, including the Automation Engine; DatAlert, including Varonis Edge; DataPrivilege, Data Classification Engine, including Policy Pack and Data Classification Labels; Data Transport Engine, and DatAnswers. The Company’s products address additional important use cases, including data protection, data governance, zero trust, cybercrime, compliance, data privacy, classification and threat detection and response.

Contact

NEW YORK
New York City
1250 Broadway, 29th Floor
+18772928789.0
www.varonis.com

IPO

2014-02-28

Employees

2 065

Officers

Co-Founder, Chairman, CEO & President
Mr. Yakov Faitelson
Co-Founder & Director
Mr. Ohad Korkus
CFO & COO
Mr. Guy Melamed
Executive VP of Engineering & CTO
Mr. David Bass
VP, General Counsel & Corporate Secretary
Mr. Dov Gottlieb
Vice Chairman of Sales
Mr. James O'Boyle
Show More
Chief Information Officer & VP of Technical Services
Mr. Gilad Raz
Director of Investor Relations
Mr. Tim Perz CPA
Chief Marketing Officer
Mr. Rob Sobers
Chief Human Resources Officer
Ms. Dana Shahar-Gara
Show Less

See Also

Discover More
What is the Intrinsic Value of one VRNS stock?

The intrinsic value of one VRNS stock under the Base Case scenario is 22.63 USD.

Is VRNS stock undervalued or overvalued?

Compared to the current market price of 50.2 USD, Varonis Systems Inc is Overvalued by 55%.

Back to Top